Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $305k initial cash invested.
-19.67%
Cash On Cash
2.61%
Cap Rate
0.4
DSCR
$5,239
Rent
-$5,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,239 income − $10,242 expenses = $5,003 out of pocket
Investment Breakdown
|
Purchase Price
$1453k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$291k
Closing costs
1%
$14,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,239
Total Expenses
$10,242
Mortgage P&I
151%
$7,899
Property Taxes
11%
$563
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0